FRoSTA Aktiengesellschaft Cash Flow Statement

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	44.22	41.97	34.05	24.3	28.63	25.08
Depreciation & Amortization	20.85	20.41	20.48	20.32	18.45	18.5
Loss (Gain) From Sale of Assets	-0.1	-0.01	-0.04	-0.04	-0.02	-0.08
Other Operating Activities	-0.56	11.29	17.08	1.79	-3	10.27
Change in Inventory	-17.87	2.49	18.58	-57.12	-28.15	5.4
Change in Accounts Payable	26.73	-3.06	28.13	8.66	14.03	-4.33
Operating Cash Flow	73.28	73.08	118.27	-2.09	29.94	54.84
Operating Cash Flow Growth	-13.54%	-38.21%	-	-	-45.41%	158.32%
Capital Expenditures	-15	-11.35	-17.77	-19.56	-13	-13.9
Sale of Property, Plant & Equipment	0.1	0.01	0.01	-	0.01	0.01
Sale (Purchase) of Intangibles	-2.51	-1.88	-1.79	-1.57	-1.97	-1.24
Investment in Securities	-	-	-	-	0.78	-0.01
Other Investing Activities	2.83	2.83	0.81	-	0.11	-
Investing Cash Flow	-14.57	-10.4	-18.74	-21.13	-14.08	-15.13
Long-Term Debt Issued	-	-	-	33.05	-	-
Total Debt Issued	-	-	-	33.05	-	-
Long-Term Debt Repaid	-	-4.79	-5	-4.58	-14.74	-26.91
Total Debt Repaid	-4.97	-4.79	-5	-4.58	-14.74	-26.91
Net Debt Issued (Repaid)	-4.97	-4.79	-5	28.47	-14.74	-26.91
Issuance of Common Stock	2.24	2.24	1.66	1.78	3.39	1.63
Repurchase of Common Stock	-1.54	-1.98	-1.6	-2.21	-3.39	-1
Common Dividends Paid	-16.32	-13.6	-10.88	-10.89	-10.9	-10.87
Other Financing Activities	-0.92	-0.94	-1.12	-	-	-
Financing Cash Flow	-21.51	-19.08	-16.93	17.14	-25.64	-37.14
Foreign Exchange Rate Adjustments	0.09	0.05	0.06	-0.03	-0.03	-0.22
Net Cash Flow	37.29	43.65	82.66	-6.11	-9.81	2.35
Free Cash Flow	58.28	61.72	100.51	-21.65	16.94	40.95
Free Cash Flow Growth	-20.55%	-38.59%	-	-	-58.63%	1048.88%
Free Cash Flow Margin	8.94%	9.67%	15.72%	-3.74%	3.21%	7.42%
Free Cash Flow Per Share	-	9.06	14.75	-3.18	2.49	6.01
Cash Interest Paid	0.91	0.94	1.12	0.59	0.29	0.52
Cash Income Tax Paid	-	-9.66	-3.9	6.9	11.34	5.07
Levered Free Cash Flow	53.46	71.32	80.98	-31.69	11.88	35.41
Unlevered Free Cash Flow	54.01	71.91	81.66	-31.3	12.12	35.74
Change in Working Capital	8.86	-0.58	46.71	-48.46	-14.12	1.07

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.